Professional Documents
Culture Documents
Trabajo 1
Trabajo 1
CANTIDAD ARTICULO PRECIO LISTA FLETE x UND DESCUENTO GASTOS ADM VIATICOS
8 AUTOMOBILES 36600.00 35.00 3% 10.00 20.00
7 CAMIONETAS 66800.00 45.00 5% 15.00 20.00
6 VOLQUETES 109080.00 80.00 5% 20.00 20.00
8 CAMIONES 159850.00 95.00 7% 20.00 20.00
25 MOTOCICLETAS 7460.00 15.00 9% 5.00 20.00
31 BICICLETAS 3412.00 10.00 5% 5.00 20.00
CANTIDAD ARTICULO PRECIO LISTA COSTO LISTA DESCUENTO C.N.F. FLETE GASTOS ADM
8 AUTOMOBILES 36600.00 292800.00 8784.00 284016.00 280.00 10.00
7 CAMIONETAS 66800.00 467600.00 23380.00 444220.00 315.00 15.00
6 VOLQUETES 109080.00 654480.00 32724.00 621756.00 480.00 20.00
8 CAMIONES 159850.00 1278800.00 89516.00 1189284.00 760.00 20.00
25 MOTOCICLETAS 7460.00 186500.00 16785.00 169715.00 375.00 5.00
31 BICICLETAS 3412.00 105772.00 5288.60 100483.40 310.00 5.00
CANTIDAD PRECIO LISTA COSTO LISTA COMP. BRUT. % DE COSTO VALORES R. COSTO UNIT.
8 36600.00 292800.00 292800 0.0980591784 310732.29 38841.54
7 66800.00 467600.00 467600 0.1565999721 496237.77 70891.11
6 109080.00 654480.00 654480 0.2191863767 694563.08 115760.51
8 159850.00 1278800.00 1278800 0.4282721223 1357119.03 169639.88
25 7460.00 186500.00 186500 0.062459142 197922.04 7916.88
31 3412.00 105772.00 105772 0.0354232084 112249.92 3620.97
COSTO LISTA = 2985952.00 3168824.12
6% RECARGO = 179157.12 2985952
COSTO NETO = 3165109.12
FLETE = 2520.00 INGRESOS CON IGV INGRESOS SIN IGV
GASTOS ADM. = 75.00 I1 = 439996.92242 I1 =
VIATICOS = 120.00 I2 = 702672.68076 I2 =
GASTOS FIN.= 1000.00 I3 = 983501.31758 I3 =
COSTO TOTAL = 3168824.12 I4 = 1921680.5478 I4 =
I5 = 280257.60257 I5 =
I6 = 158945.88278 I6 =
4487054.9539
M.U. 20% VALOR VENT. I.G.V. 18% PRECIO VENT.
7768.31 46609.84 8389.7718259 54999.62
14178.22 85069.33 15312.479726 100381.81
23152.10 138912.62 25004.270786 163916.89
33927.98 203567.85 36642.213835 240210.07
1583.38 9500.26 1710.0463886 11210.30
724.19 4345.16 782.12845546 5127.29
TOTAL DE CLIENTES 20